Flat
NW10
0 beds
1 bath
Kestrel Close, London NW10
London, England · NW10
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£7,018
↗ 12%After 5 Years
Change In Property Value
£27,256
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,992 | £11,157 | £11,324 | £11,607 | £11,898 | £56,978 |
| Total Expenses | £9,533 | £9,599 | £9,657 | £9,727 | £9,799 | £48,314 |
| Profit Before Tax | £1,459 | £1,558 | £1,667 | £1,880 | £2,099 | £8,664 |
| Profit After Tax | £1,182 | £1,262 | £1,351 | £1,523 | £1,700 | £7,018 |
| Change In Property Value | £2 | £3,999 | £7,138 | £9,499 | £6,618 | £27,256 |
| Net Return | £1,184 | £5,261 | £8,489 | £11,022 | £8,318 | £34,274 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change